-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BRAMMYGCYgWnL3K2KShZy7/TOSr97bGqInSTQtw6Lh4xlPbZx3OfaY5GWrRKPDVc kqAxRCCP9SXKR34BwnNybA== 0000741508-09-000036.txt : 20091029 0000741508-09-000036.hdr.sgml : 20091029 20091029172927 ACCESSION NUMBER: 0000741508-09-000036 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20091029 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091029 DATE AS OF CHANGE: 20091029 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NEVADA POWER CO CENTRAL INDEX KEY: 0000071180 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC SERVICES [4911] IRS NUMBER: 880045330 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-52378 FILM NUMBER: 091145542 BUSINESS ADDRESS: STREET 1: 6226 W SAHARA AVE CITY: LAS VEGAS STATE: NV ZIP: 89146 BUSINESS PHONE: 7023675000 MAIL ADDRESS: STREET 1: P O BOX 98910 CITY: LAS VEGAS STATE: NV ZIP: 89151 FORMER COMPANY: FORMER CONFORMED NAME: SOUTHERN NEVADA POWER CO DATE OF NAME CHANGE: 19701113 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SIERRA PACIFIC POWER CO CENTRAL INDEX KEY: 0000090144 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC & OTHER SERVICES COMBINED [4931] IRS NUMBER: 880044418 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-00508 FILM NUMBER: 091145541 BUSINESS ADDRESS: STREET 1: 6100 NEIL RD STREET 2: P O BOX 10100 CITY: RENO STATE: NV ZIP: 89520-0400 BUSINESS PHONE: 7758344011 MAIL ADDRESS: STREET 1: 6100 NEIL ROAD STREET 2: P.O. BOX 10100 CITY: RENO STATE: NV ZIP: 89520 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NV ENERGY, INC. CENTRAL INDEX KEY: 0000741508 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC & OTHER SERVICES COMBINED [4931] IRS NUMBER: 880198358 STATE OF INCORPORATION: NV FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-08788 FILM NUMBER: 091145540 BUSINESS ADDRESS: STREET 1: 6226 WEST SAHARA AVENUE CITY: LAS VEGAS STATE: NV ZIP: 89146 BUSINESS PHONE: 702-367-5000 MAIL ADDRESS: STREET 1: 6226 WEST SAHARA AVENUE CITY: LAS VEGAS STATE: NV ZIP: 89146 FORMER COMPANY: FORMER CONFORMED NAME: SIERRA PACIFIC RESOURCES /NV/ DATE OF NAME CHANGE: 19920703 8-K 1 form8-k.htm FORM 8-K form8-k.htm

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) October 29, 2009


         
   
Registrant, State of Incorporation, Address of
 
I.R.S. Employer
Commission File
 
Principal Executive Offices and Telephone
 
Identification
Number
 
Number
 
Number

1-08788
 
NV ENERGY, INC.
 
88-0198358
   
Nevada
   
   
6226 West Sahara Avenue
   
   
Las Vegas, Nevada  89146
   
   
(702)  402-5000
   
         

2-28348
 
NEVADA POWER COMPANY d/b/a
 
88-0420104
   
NV ENERGY
   
   
Nevada
   
   
6226 West Sahara Avenue
   
   
Las Vegas, Nevada 89146
   
   
(702) 402-5000 
   
         

0-00508
 
SIERRA PACIFIC POWER COMPANY d/b/a
 
88-0044418
   
NV ENERGY
   
   
Nevada
   
   
P.O. Box 10100 (6100 Neil Road)
   
   
Reno, Nevada 89520-0400 (89511)
   
   
(775) 834-4011 
   

None
(Former name or former address, if changed since last report)
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
o
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     
o
 
Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b))
     
o
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     
o
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 

 
1

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 9.01 Financial Statements and Exhibits
SIGNATURES
EX-99.1 Reconciliation of Non-GAAP Financial Information - EBITDA
EX-99.2 Reconciliation of Non-GAAP Financial Information - Funds from Operations



 
2

 

 
Item 2.02 Results of Operations and Financial Condition
 
            NV Energy, Inc. (NVE) made available on its website at www.nvenergy.com, comparative years financial information, including financial information for the quarter ended September 30, 2009.  A reconciliation of the non-GAAP financial information contained within the posting to the most directly comparable financial measures calculated and presented in accordance with GAAP is attached hereto as Exhibits 99.1 and 99.2.  Disclosures regarding definitions of these financial measures used by NVE and why NVE’s management believes these financial measures provide useful information to investors are also included in Exhibits 99.1 and 99.2.
 
The information in this Current Report (including Exhibits 99.1 and 99.2) is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section.  The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
 
Item 9.01 Financial Statements and Exhibits
 
(c) Exhibits — The following exhibits are furnished with this Form 8-K:
 
    EX-99.1 — Reconciliation of Non-GAAP Financial Information — EBITDA
    EX-99.2 — Reconciliation of Non-GAAP Financial Information — Funds from Operations

 




 
3

 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have each duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.

         
 
NV Energy, Inc.
 (Registrant)
  
 
Date:  October 29, 2009
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Nevada Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  October 29, 2009 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 
 
 
Sierra Pacific Power Company d/b/a
NV Energy
 (Registrant)
  
 
Date:  October 29, 2009 
By:  
/s/ E. Kevin Bethel  
 
   
E. Kevin Bethel 
 
   
Chief Accounting Officer 
 

 

 
4

 

EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 exhibit99-1.htm
EXHIBIT 99.1
 
          EBITDA represents net income before interest, taxes, depreciation and amortization.  EBITDA is presented here because NV Energy, Inc. (the “Company”) considers it a supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity.  EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP.  Some of these limitations are:
 
 
EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
     
 
EBITDA does not reflect changes in, or cash requirements for, working capital needs;
     
 
EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
     
 
Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
     
 
Other companies in this industry may calculate EBITDA differently than we do, which will limit its usefulness as a comparative measure.
          
Because of these limitations, the Company’s management relies primarily on our GAAP results as a measure of the Company’s performance and uses EBITDA on a supplemental basis.
 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
NV Energy, Inc.
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 178,785     $ 210,975     $ 208,887     $ 197,295     $ 277,451     $ 176,697  
                                                 
Interest charges (including AFUDC(1))
    250,996       213,500       300,857       279,788       311,088       338,353  
Income taxes
    80,704       99,146       95,354       87,555       145,605       76,912  
Depreciation and amortization
    240,912       185,656       260,608       235,532       228,875       315,864  
                                                 
EBITDA
  $ 751,397     $ 709,277     $ 865,706     $ 800,170     $ 963,019     $ 907,826  
                                                 
EBITDA/Interest Expense
    2.99 x     3.32 x     2.88 x     2.86 x     3.10 x     2.68 x
Debt/EBITDA
    7.40 x     6.77 x     6.09 x     5.31 x     4.16 x     6.12 x
                                                 
NV Energy, Inc.
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 250,996     $ 213,500     $ 300,857     $ 279,788     $ 311,088     $ 338,353  
                                                 
Long-Term debt
  $ 5,549,052     $ 4,793,078     $ 5,266,982     $ 4,137,864     $ 4,001,542     $ 5,549,052  
Current maturities of long term debt
    9,286       9,794       9,291       110,285       8,348       9,286  
Total Debt
  $ 5,558,338     $ 4,802,872     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,558,338  
                                                 

 

 
 

 

 
 
Nevada Power Company
 
EBITDA
                                   
 
 
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 140,941     $ 165,482     $ 151,431     $ 165,694     $ 224,540     $ 126,890  
                                                 
Interest charges (including AFUDC(1))
    170,535       130,732       186,822       174,667       176,612       226,625  
Income taxes
    65,857       80,942       71,382       78,352       117,510       56,297  
Depreciation and amortization
    160,869       120,855       171,080       152,139       141,585       211,094  
                                                 
EBITDA
  $ 538,202     $ 498,011     $ 580,715     $ 570,852     $ 660,247     $ 620,906  
                                                 
EBITDA/Interest Expense
    3.16 x     3.81 x     3.11 x     3.27 x     3.74 x     2.74 x
Debt/EBITDA
    6.89 x     5.99 x     5.84 x     4.44 x     3.61 x     5.98 x
                                                 
Nevada Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 170,535     $ 130,732     $ 186,822     $ 174,667     $ 176,612     $ 226,625  
                                                 
Long-Term debt
  $ 3,701,308     $ 2,975,201     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,701,308  
Current maturities of long term debt
    9,286       8,656       8,691       8,642       5,948       9,286  
Total Debt
  $ 3,710,594     $ 2,983,857     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,710,594  
                                                 
 
 

 
Sierra Pacific Power Company
 
EBITDA
                                   
   
Nine Months ended September 30,
   
Year ended December 31,
   
LTM September 30,
 
   
2009
   
2008
   
2008
   
2007
   
2006
   
2009
 
Net Income
  $ 58,206     $ 68,052     $ 90,582     $ 65,667     $ 57,709     $ 80,736  
                                                 
Interest charges (including AFUDC(1))
    51,473       51,458       72,712       60,735       71,506       72,727  
Income taxes
    25,926       29,423       37,603       26,009       27,829       34,106  
Depreciation and amortization
    80,043       64,801       89,528       83,393       87,279       104,770  
                                                 
EBITDA
  $ 215,648     $ 213,734     $ 290,425     $ 235,804     $ 244,323     $ 292,339  
                                                 
EBITDA/Interest Expense
    4.19 x     4.15 x     3.99 x     3.88 x     3.42 x     4.02 x
Debt/EBITDA
    6.32 x     6.05 x     4.81 x     5.03 x     4.39 x     4.66 x
                                                 
Sierra Pacific Power Company
                                               
                                                 
Interest charges (including AFUDC(1))
  $ 51,473     $ 51,458     $ 72,712     $ 60,735     $ 71,506     $ 72,727  
                                                 
Long-Term debt
  $ 1,362,002     $ 1,292,867     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,362,002  
Current maturities of long term debt
    -       1,139       600       101,643       2,400       -  
Total Debt
  $ 1,362,002     $ 1,294,006     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,362,002  
                                                 

(1) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.

 
 

 

EX-99.2 3 exhibit99-2.htm EXHIBIT 99.2 exhibit99-2.htm
EXHIBIT 99.2
 
            Funds from Operations (“FFO”) and Adjusted FFO, which is FFO adjusted to account for cash inflows or outflows associated with the deferred energy accounts, are presented here because NV Energy, Inc. (the “Company”) believes that these measures are useful to investors because the rating agencies use these measures when determining a company’s credit ratings.  The cost of the Company’s debt, the ability of the Company’s subsidiaries to pay dividends to the Company, and other capital and operational costs and expenses are impacted by the Company’s credit ratings.  The Company believes that net income is the most directly comparable GAAP measure to FFO.
 
Since FFO excludes certain items includable in net income, reliance on the measure has limitations; management compensates for these limitations by using the measure simply as a supplemental measure that is weighed in the balance with other GAAP measures.  FFO is not necessarily an indication of the Company’s cash flow available to fund cash needs.  Additionally, it should not be used as an alternative to net income when evaluating the Company’s financial performance or to cash flow from (used by) operating, investing and financing activities when evaluating the Company’s liquidity or ability to make cash distributions or pay debt service.  The FFO presented by the Company may not be comparable to the FFO presented by other utility companies.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
   
NV Energy, Inc.
 
Funds From Operations (FFO)
                                   
   
Nine Months ended September 30,
   
 
   
Year Ended December 31,
   
LTM September 30,
 
   
2009
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income
  $ 178,785     $ 210,975     $ 208,887     $ 197,295     $ 277,451     $ 176,697  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                            -  
Depreciation and amortization
    240,912       185,656       260,608       235,532       228,875       315,864  
Deferred taxes and deferred investment tax credit
    115,389       172,425       52,060       79,337       136,026       (4,976
AFUDC(2) (Debt and Equity)
    (34,940 )     (58,353 )     (67,968 )     (57,776 )     (35,345 )     (44,555 )
Reinstatement of deferred energy costs
    -       -       -       -       (178,825 )     -  
Carrying charge on Lenzie plant
    -       -       -       (16,080 )     (33,440 )        
Reinstated interest on deferred energy
    -       -       -       (11,076 )     -          
Gain on sale of investment
    -       -       -       (1,369 )     (62,927 )     -  
Other, net
    11,188       13,087       100,482       71,543       53,561       98,583  
Funds from Operations (Before Deferred Energy Costs)
    511,334       523,790       554,069       497,406       385,376       541,613  
                                                 
Deferred energy costs, net of amortizations
    221,321       (63,374 )     2,717       309,587       127,495       287,412  
Payment to terminating supplier
    -       -       -       -       (65,368 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       41,365       -  
Adjusted Funds from Operations
  $ 732,655     $ 460,416     $ 556,786     $ 806,993     $ 488,868     $ 829,025  
                                                 
Long-term debt
  $ 5,549,052     $ 4,793,078     $ 5,266,982     $ 4,137,864     $ 4,001,542     5,549,052  
Current maturities of long-term debt
    9,286       9,794       9,291       110,285       8,348       9,286  
Total Debt
  $ 5,558,338     $ 4,802,872     $ 5,276,273     $ 4,248,149     $ 4,009,890     $ 5,558,338  
                                                 
                                                 
Interest charges
  250,996     $ 213,500     $ 300,857     $ 279,788     $ 311,088     338,353  
AFUDC(2) (Debt)
    15,847       25,418       29,527       25,967       17,119       19,956  
Adjusted Interest Expense
  $ 266,843     $ 238,918     $ 330,384     $ 305,755     $ 328,207     $ 358,309  
                                                 
Total Debt/Funds from operations
                    9.52 x     8.54 x     10.41 x     10.26 x
Total Debt/Adjusted FFO
                    9.48 x     5.26 x     8.20 x     6.70 x
Funds from Operations Interest Coverage
                    2.68 x     2.63 x     2.17 x     2.51 x
Adjusted Funds From Operations Interest Coverage
                2.69 x     3.64 x     2.49 x     3.31 x
Common Shareholders' Equity
                  $ 3,131,186     $ 2,996,575     $ 2,622,297     $ 3,243,820  
Total Capitalization (including current maturities of long-term debt)
            $ 8,407,459     $ 7,244,724     $ 6,632,187     $ 8,802,158  
Total Debt/Total Capitalization
                    62.76 %     58.64 %     60.46 %     63.15 %
                                                 
                                                 

 
(1)  Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation.  The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders' equity.
 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.


 
 

 


 
(Dollars in thousands)
 
   
Nevada Power Company
 
Funds From Operations (FFO)
                                   
   
Nine Months ended September 30,
   
 
   
Year Ended December 31,
   
LTM September 30,
 
 
 
2008
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income
  $ 140,941     $ 165,482     $ 151,431     $ 165,694     $ 224,540     $ 126,890  
                                              -  
Adjustments to reconcile net income to net cash from operating activities:
                                            -  
Depreciation and amortization
    160,869       120,855       171,080       152,139       141,585       211,094  
Deferred taxes and deferred investment tax credit
    100,126       89,543       45,039       56,868       107,392       55,622  
AFUDC(2) (Debt and Equity)
    (30,041 )     (37,596 )     (45,980 )     (29,057 )     (23,369 )     (38,425 )
Reinstatement of deferred energy costs
    -       -       -       -       (178,825 )     -  
Carrying charge on Lenzie plant
    -       -       -       (16,080 )     (33,440 )     -  
Reinstated interest on deferred energy
    -       -       -       (11,076 )     -       -  
Other, net
    (14,497 )     2,659       73,209       38,821       25,783       56,053  
Funds from Operations (Before Deferred Energy Costs)
    357,398       340,943       394,779       357,309       263,666       411,234  
                                                 
Deferred energy costs, net of amortizations
    144,656       (49,647 )     4,211       218,992       74,413       198,514  
Payment to terminating supplier
    -       -       -       -       (37,410 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       26,391       -  
Adjusted Funds from Operations
  $ 502,054     $ 291,296     $ 398,990     $ 576,301     $ 327,060     $ 609,748  
                                                 
Long-term debt
  3,701,308     2,975,201     $ 3,385,106     $ 2,528,141     $ 2,380,139     $ 3,701,308  
Current maturities of long-term debt
    9,286       8,656       8,691       8,642       5,948       9,286  
Total Debt
  $ 3,710,594     $ 2,983,857     $ 3,393,797     $ 2,536,783     $ 2,386,087     $ 3,710,594  
                                                 
Interest charges
  $ 170,535     $ 130,732     $ 186,822     $ 174,667     $ 176,612     226,625  
AFUDC(2) (Debt)
    13,483       16,503       20,036       13,196       11,614       17,016  
Adjusted Interest Expense
  $ 184,018     $ 147,235     $ 206,858     $ 187,863     $ 188,226     $ 243,641  
                                                 
Total Debt/Funds from Operations
                    8.60 x     7.10 x     9.05 x     9.02 x
Total Debt/Adjusted FFO
                    8.51 x     4.40 x     7.30 x     6.09 x
Funds from Operations Interest Coverage
                    2.91 x     2.90 x     2.40 x     2.69 x
Adjusted Funds From Operations Interest Coverage
              2.93 x     4.07 x     2.74 x     3.50 x
Common Shareholder's Equity
                  $ 2,627,567     $ 2,376,740     $ 2,172,198     $ 2,691,551  
Total Capitalization (including current maturities of long-term debt)
            $ 6,021,364     $ 4,913,523     $ 4,558,285     $ 6,402,145  
Total Debt/Total Capitalization
                    56.36 %     51.63 %     52.35 %     57.96 %
                                                 
                                                 
                               

(1)  Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation.  The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders' equity.
 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.


 
 

 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
(Dollars in thousands)
 
   
Sierra Pacific Power Company
 
Funds From Operations (FFO)
                                   
   
Nine Months ended September 30,
   
 
   
Year Ended December 31,
   
LTM September 30,
 
   
2009
   
2008(1)
   
2008
   
2007(1)
   
2006(1)
   
2009
 
                                     
Net Income
  $ 58,206     $ 68,052     $ 90,582     $ 65,667     $ 57,709     $ 80,736  
                                                 
Adjustments to reconcile net income to net cash from operating activities:
                                               
Depreciation and amortization
    80,043       64,801       89,528       83,393       87,279       104,770  
Deferred taxes and deferred investment tax credit
    38,782       28,472       24,598       (36,713 )     (39,361 )     34,908  
AFUDC(2) (Debt and Equity)
    (4,899 )     (20,757 )     (21,988 )     (28,719 )     (11,976 )     (6,130 )
Other, net
    24,917       14,476       22,872       29,451       23,457       33,313  
Funds from Operations (Before Deferred Energy Costs)
    197,049       155,044       205,592       113,079       117,108       247,597  
                                                 
Deferred energy costs, net of amortizations
    76,665       (13,727 )     (1,494 )     90,595       53,082       88,898  
Payment to terminating supplier
    -       -       -       -       (27,958 )     -  
Proceeds from claim on terminating supplier
    -       -       -       -       14,974       -  
Adjusted Funds from Operations
  $ 273,714     $ 141,317     $ 204,098     $ 203,674     $ 157,206     $ 336,495  
                                                 
Long-term debt
  $ 1,362,002     $ 1,292,867     $ 1,395,987     $ 1,084,550     $ 1,070,858     $ 1,362,002  
Current maturities of long-term debt
    -       1,139       600       101,643       2,400       -  
Total Debt
  $ 1,362,002     $ 1,294,006     $ 1,396,587     $ 1,186,193     $ 1,073,258     $ 1,362,002  
                                                 
                                                 
Interest charges
  $ 51,473     $ 51,458     $ 72,712     $ 60,735     $ 71,506     $ 72,727  
AFUDC(2) (Debt)
    2,364       8,915       9,464       12,771       5,505       2,913  
Adjusted Interest Expense
  $ 53,837     $ 60,373     $ 82,176     $ 73,506     $ 77,011     $ 75,640  
                                                 
Total Debt/Funds from Operations
                    6.79 x     10.49 x     9.16 x     5.50 x
Total Debt/Adjusted FFO
                    6.84 x     5.82 x     6.83 x     4.05 x
Funds from Operations Interest Coverage
                    3.50 x     2.54 x     2.52 x     4.27 x
Adjusted Funds From Operations Interest Coverage
              3.48 x     3.77 x     3.04 x     5.45 x
Common Shareholder's Equity
                  $ 877,961     $ 1,001,840     $ 884,737     $ 994,495  
Total Capitalization (including current maturities of long-term debt)
            $ 2,274,548     $ 2,188,033     $ 1,957,995     $ 2,356,497  
Total Debt/Total Capitalization
                    61.40 %     54.21 %     54.81 %     57.80 %
                                                 
                                                 

(1)  Certain financial statement line items of prior period's information have been re-grouped or reclassified to conform with current period presentation.  The re-grouping or reclassifications have not affected previously reported results of operations or common shareholders' equity.
 
(2) Allowance for Funds Used During Construction or Allowance for Borrowed Funds Used During Construction.

 
 

 

-----END PRIVACY-ENHANCED MESSAGE-----